XML 28 R17.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segments

11. SEGMENTS

The Company’s reportable segments consist of the four types of commercial real estate properties for which the Company’s decision-makers internally evaluate operating performance and financial results: Residential Properties, Industrial and Office Properties, Retail Properties; and Self-Storage Properties (sold on April 10, 2015). The Company also has certain corporate level activities including accounting, finance, legal administration and management information systems which are not considered separate operating segments.  The accounting policies of the reportable segments are the same as those described in Note 2.  There is no inter segment activity.

The Company evaluates the performance of its segments based upon net operating income (“NOI”), which is a non-GAAP supplemental financial measure. The Company defines NOI for its segments as operating revenues (rental income, tenant reimbursements and other operating income) less property and related expenses (property operating expenses, real estate taxes, insurance, asset management fees, impairments and provision for bad debt). NOI excludes certain items that are not considered to be controllable in connection with the management of an asset such as non-property income and expenses, depreciation and amortization, real estate acquisition fees and expenses and corporate general and administrative expenses. The Company uses NOI to evaluate the operating performance of the Company’s real estate investments and to make decisions about resource allocations.

The following tables reconcile the Company’s segment activity to its results of operations and financial position as of and for the three and nine months ended September 30, 2016 and 2015.

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

6,135,845

 

 

$

4,715,807

 

 

$

19,166,498

 

 

$

13,075,111

 

Property and related expenses

 

 

(2,151,461

)

 

 

(1,679,926

)

 

 

(6,510,789

)

 

 

(4,885,154

)

Net operating income, as defined

 

 

3,984,384

 

 

 

3,035,881

 

 

 

12,655,709

 

 

 

8,189,957

 

Residential Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

548,260

 

 

 

414,286

 

 

 

1,555,405

 

 

 

1,117,616

 

Property and related expenses

 

 

(25,061

)

 

 

(15,530

)

 

 

(94,142

)

 

 

(50,377

)

Net operating income, as defined

 

 

523,199

 

 

 

398,756

 

 

 

1,461,263

 

 

 

1,067,239

 

Retail Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

1,100,623

 

 

 

981,509

 

 

 

3,277,619

 

 

 

2,952,646

 

Property and related expenses

 

 

(331,354

)

 

 

(206,998

)

 

 

(937,811

)

 

 

(876,694

)

Net operating income, as defined

 

 

769,269

 

 

 

774,511

 

 

 

2,339,808

 

 

 

2,075,952

 

Self-Storage Properties (discontinued operations):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,052,266

 

Property and related expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,183,641

)

Net operating income, as defined

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(131,375

)

Reconciliation to net (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net operating income, as defined, for reportable segments

 

 

5,276,852

 

 

 

4,209,148

 

 

 

16,456,780

 

 

 

11,201,773

 

General and administrative expenses

 

 

(1,340,197

)

 

 

(1,181,714

)

 

 

(3,947,627

)

 

 

(3,475,628

)

Depreciation and amortization

 

 

(2,564,211

)

 

 

(1,884,193

)

 

 

(7,723,372

)

 

 

(5,560,525

)

Interest expense

 

 

(3,323,740

)

 

 

(2,630,737

)

 

 

(10,187,983

)

 

 

(7,286,351

)

Interest income

 

 

9,892

 

 

 

26,220

 

 

 

78,224

 

 

 

61,976

 

Gain on sale of real estate

 

 

732,908

 

 

 

10,858

 

 

 

2,121,453

 

 

 

5,936,010

 

Impairment of real estate

 

 

(700,000

)

 

 

-

 

 

 

(700,000

)

 

 

-

 

Net (loss) income

 

$

(1,908,496

)

 

$

(1,450,418

)

 

$

(3,902,525

)

 

$

877,255

 

 

 

 

September 30,

 

 

December 31,

 

Assets by Reportable Segment:

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

174,104,070

 

 

$

181,776,776

 

Total assets (2)

 

$

179,906,501

 

 

$

187,198,961

 

Residential Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

28,245,137

 

 

$

13,914,168

 

Total assets (2)

 

$

28,562,498

 

 

$

14,395,904

 

Retail Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

33,653,616

 

 

$

35,395,235

 

Total assets (2)

 

$

34,573,877

 

 

$

36,747,069

 

Reconciliation to Total Assets:

 

 

 

 

 

 

 

 

Total assets for reportable segments

 

$

243,042,876

 

 

$

238,341,934

 

Other unallocated assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

4,703,000

 

 

 

6,626,423

 

Other assets, net

 

 

6,524,517

 

 

 

9,306,036

 

Total Assets

 

$

254,270,393

 

 

$

254,274,393

 

 

(1)  Includes lease intangibles and the land purchase option related to property acquisitions.

(2)  Includes land, buildings and improvements, current receivables, deferred rent receivables and deferred leasing costs and other      related intangible assets, all shown on a net basis.

 

Capital Expenditures by Reportable Segment

 

 

 

 

 

For the Nine Months Ended September 30,

 

 

 

2016

 

 

2015

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

$

-

 

 

$

33,958,263

 

Capital expenditures and tenant improvements

 

 

3,629,586

 

 

 

2,313,655

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

 

15,774,855

 

 

 

5,720,000

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Acquisition of retail properties

 

 

-

 

 

 

2,850,000

 

Capital expenditures and tenant improvements

 

 

84,040

 

 

 

41,333

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

Acquisition of operating properties, net

 

 

15,774,855

 

 

 

42,528,263

 

Capital expenditures and tenant improvements

 

 

3,713,626

 

 

 

2,354,988

 

Total real estate investments

 

$

19,488,481

 

 

$

44,883,251